Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Hotel, Resort & Restaurants

Rating :
57/99

BSE: 500840 | NSE: EIHOTEL

180.90
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  172.90
  •  183.50
  •  170.80
  •  172.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  344256
  •  614.41
  •  214.80
  •  145.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,333.98
  • 107.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,643.06
  • 0.50%
  • 3.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.25%
  • 36.88%
  • 8.35%
  • FII
  • DII
  • Others
  • 0.01%
  • 18.78%
  • 0.73%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 2.95
  • 6.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 3.56
  • 10.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 3.24
  • 5.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.74
  • 77.09
  • 84.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.34
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.00
  • 25.83
  • 28.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
340.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
308.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
32.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
9.53%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
17.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
13.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
36.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-0.18
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-0.20
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.06
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,810.82
1,598.44
1,526.79
1,658.86
1,668.27
1,546.57
1,468.48
1,407.18
1,251.99
845.08
Net Sales Growth
-
13.29%
4.69%
-7.96%
-0.56%
7.87%
5.32%
4.36%
12.40%
48.15%
 
Cost Of Goods Sold
-
244.48
225.42
222.57
234.48
221.41
207.02
195.09
181.64
156.57
123.63
Gross Profit
-
1,566.34
1,373.01
1,304.22
1,424.38
1,446.86
1,339.55
1,273.39
1,225.54
1,095.42
721.45
GP Margin
-
86.50%
85.90%
85.42%
85.86%
86.73%
86.61%
86.71%
87.09%
87.49%
85.37%
Total Expenditure
-
1,408.38
1,299.50
1,265.74
1,314.36
1,338.13
1,213.06
1,191.03
1,091.37
988.18
743.89
Power & Fuel Cost
-
124.65
112.39
113.36
129.71
133.28
126.15
115.19
99.61
86.93
64.76
% Of Sales
-
6.88%
7.03%
7.42%
7.82%
7.99%
8.16%
7.84%
7.08%
6.94%
7.66%
Employee Cost
-
480.69
461.06
430.70
435.51
426.09
391.44
391.84
368.36
355.09
257.59
% Of Sales
-
26.55%
28.84%
28.21%
26.25%
25.54%
25.31%
26.68%
26.18%
28.36%
30.48%
Manufacturing Exp.
-
183.05
165.29
163.08
125.48
167.95
157.90
185.78
135.58
116.57
87.14
% Of Sales
-
10.11%
10.34%
10.68%
7.56%
10.07%
10.21%
12.65%
9.63%
9.31%
10.31%
General & Admin Exp.
-
306.39
288.40
288.21
325.40
234.03
227.81
226.23
232.91
202.85
169.19
% Of Sales
-
16.92%
18.04%
18.88%
19.62%
14.03%
14.73%
15.41%
16.55%
16.20%
20.02%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
69.11
46.94
47.81
63.78
155.38
102.74
76.90
73.27
70.16
0.00
% Of Sales
-
3.82%
2.94%
3.13%
3.84%
9.31%
6.64%
5.24%
5.21%
5.60%
4.92%
EBITDA
-
402.44
298.94
261.05
344.50
330.14
333.51
277.45
315.81
263.81
101.19
EBITDA Margin
-
22.22%
18.70%
17.10%
20.77%
19.79%
21.56%
18.89%
22.44%
21.07%
11.97%
Other Income
-
72.26
105.99
89.64
39.41
28.91
31.25
36.09
42.04
44.88
202.66
Interest
-
50.44
23.11
17.85
28.37
46.18
52.71
71.65
70.42
169.08
110.31
Depreciation
-
132.56
117.33
128.11
133.37
167.81
134.92
141.13
129.76
116.56
87.76
PBT
-
291.71
264.48
204.73
222.16
145.06
177.13
100.76
157.67
23.05
105.78
Tax
-
81.98
85.53
60.01
81.28
78.03
71.47
27.06
48.04
31.38
34.79
Tax Rate
-
37.50%
32.34%
36.04%
39.86%
53.79%
39.17%
36.57%
28.46%
168.44%
32.89%
PAT
-
119.24
162.35
91.32
110.69
54.00
98.41
34.23
117.97
-8.60
65.41
PAT before Minority Interest
-
136.66
178.95
106.50
122.62
67.03
111.00
46.94
120.78
-12.75
70.99
Minority Interest
-
-17.42
-16.60
-15.18
-11.93
-13.03
-12.59
-12.71
-2.81
4.15
-5.58
PAT Margin
-
6.58%
10.16%
5.98%
6.67%
3.24%
6.36%
2.33%
8.38%
-0.69%
7.74%
PAT Growth
-
-26.55%
77.78%
-17.50%
104.98%
-45.13%
187.50%
-70.98%
-
-
 
Unadjusted EPS
-
2.30
3.14
1.80
2.29
1.10
1.87
0.73
2.14
-0.13
1.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,993.39
2,882.79
2,780.65
2,730.63
2,609.99
2,615.21
2,595.34
2,591.78
2,546.36
1,394.75
Share Capital
114.31
114.31
114.31
114.31
114.31
114.31
114.31
114.31
114.31
78.59
Total Reserves
2,879.08
2,768.48
2,666.34
2,616.32
2,495.67
2,500.89
2,481.03
2,477.46
2,431.61
1,316.16
Non-Current Liabilities
508.55
534.21
427.13
313.55
484.21
508.25
612.68
580.56
887.61
1,574.20
Secured Loans
271.82
289.94
210.87
86.84
219.12
252.58
381.38
347.19
667.99
1,350.15
Unsecured Loans
3.31
3.31
3.31
3.31
0.50
0.50
0.50
0.50
0.50
85.50
Long Term Provisions
25.10
31.16
27.84
23.03
17.78
16.02
14.34
13.63
12.66
0.00
Current Liabilities
651.39
577.07
416.10
482.10
547.22
522.07
664.02
493.62
700.73
279.31
Trade Payables
229.91
192.63
171.81
158.50
168.40
110.52
84.94
77.10
73.20
109.72
Other Current Liabilities
171.00
222.20
112.07
125.98
192.80
193.06
217.51
243.07
489.00
100.43
Short Term Borrowings
224.66
139.97
116.74
184.94
104.48
139.42
289.67
91.82
68.85
0.00
Short Term Provisions
25.82
22.26
15.48
12.67
81.55
79.08
71.91
81.63
69.69
69.15
Total Liabilities
4,241.95
4,064.22
3,679.66
3,604.39
3,719.12
3,704.20
3,926.82
3,707.15
4,170.35
3,283.23
Net Block
2,517.52
2,547.68
2,092.26
2,230.20
2,615.07
2,710.67
2,802.28
2,677.63
2,720.38
2,205.96
Gross Block
2,990.64
2,901.37
2,343.42
2,362.05
3,779.14
3,743.68
3,744.44
3,515.63
3,465.01
2,791.19
Accumulated Depreciation
473.13
353.69
251.16
131.85
1,164.06
1,033.02
942.17
838.01
744.63
585.23
Non Current Assets
3,574.04
3,481.51
3,143.53
3,132.44
3,196.40
3,240.66
3,453.89
3,317.78
3,242.15
2,756.17
Capital Work in Progress
78.61
147.59
321.25
115.36
92.52
50.04
229.98
316.15
204.13
303.31
Non Current Investment
490.90
276.43
264.59
301.03
254.08
246.54
190.91
123.33
116.42
240.65
Long Term Loans & Adv.
197.74
228.69
220.53
160.96
231.34
229.36
225.90
193.96
197.92
0.00
Other Non Current Assets
289.27
281.11
244.90
324.89
3.38
4.05
4.83
6.71
3.30
0.00
Current Assets
667.91
582.71
536.13
471.95
522.72
463.55
472.93
389.37
928.20
526.10
Current Investments
48.20
50.22
23.05
0.00
0.00
0.00
10.70
11.69
0.00
0.48
Inventories
59.78
51.06
49.57
49.71
48.51
50.30
45.02
43.55
44.60
33.72
Sundry Debtors
248.06
223.79
181.09
201.30
223.12
202.09
205.40
169.12
150.12
115.92
Cash & Bank
241.00
176.02
156.31
168.07
198.70
164.12
152.58
125.21
685.41
64.87
Other Current Assets
70.87
43.83
42.59
26.11
52.40
47.05
59.23
39.80
48.08
311.11
Short Term Loans & Adv.
26.77
37.79
83.52
26.76
39.79
31.64
41.65
25.91
31.85
231.61
Net Current Assets
16.52
5.64
120.03
-10.15
-24.50
-58.52
-191.09
-104.25
227.47
246.79
Total Assets
4,241.95
4,064.22
3,679.66
3,604.39
3,719.12
3,704.21
3,926.82
3,707.15
4,170.35
3,283.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
291.26
271.76
243.28
231.27
321.14
298.65
207.23
277.79
362.34
78.42
PBT
230.94
281.34
178.30
224.28
145.06
182.47
73.99
168.82
18.63
105.78
Adjustment
232.53
76.14
150.34
122.93
238.51
175.40
234.11
178.82
236.97
160.33
Changes in Working Capital
-83.91
-19.85
-29.91
-26.62
-1.94
-4.26
-69.63
-19.18
143.13
-49.22
Cash after chg. in Working capital
379.56
337.62
298.73
320.59
381.63
353.62
238.48
328.46
398.73
216.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.31
-65.86
-55.45
-89.32
-60.49
-54.97
-31.25
-50.67
-36.40
-29.49
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-241.19
-317.87
-268.65
-58.02
-154.39
-91.38
-241.49
-180.14
-363.25
-341.82
Net Fixed Assets
52.45
-364.67
-199.72
1,034.11
-23.26
-44.31
-59.93
-80.40
-64.93
-244.71
Net Investments
-176.20
0.67
-64.31
29.71
-25.13
1.78
-77.68
-22.91
-226.90
-28.43
Others
-117.44
46.13
-4.62
-1,121.84
-106.00
-48.85
-103.88
-76.83
-71.42
-68.68
Cash from Financing Activity
-18.95
45.20
-4.20
-193.43
-151.17
-196.27
56.46
-665.94
559.86
244.54
Net Cash Inflow / Outflow
31.11
-0.91
-29.58
-20.18
15.57
11.00
22.20
-568.29
558.94
-18.86
Opening Cash & Equivalents
67.30
68.20
97.78
117.97
121.28
116.38
94.18
662.47
64.38
78.74
Closing Cash & Equivalent
98.41
67.30
68.20
97.78
136.85
121.28
116.38
94.18
662.47
64.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
52.37
50.44
45.00
43.95
41.79
41.85
41.45
41.33
40.48
26.09
ROA
3.29%
4.62%
2.92%
3.35%
1.81%
2.91%
1.23%
3.07%
-0.34%
2.25%
ROE
4.65%
6.56%
4.19%
5.00%
2.80%
4.66%
1.98%
5.17%
-0.73%
6.09%
ROCE
7.77%
9.11%
6.40%
8.24%
6.77%
7.90%
4.83%
7.57%
6.26%
8.80%
Fixed Asset Turnover
0.61
0.61
0.65
0.54
0.44
0.41
0.40
0.40
0.40
0.34
Receivable days
47.55
46.21
45.65
46.63
46.50
48.07
46.54
41.40
38.78
47.97
Inventory Days
11.17
11.49
11.85
10.79
10.81
11.24
11.01
11.43
11.42
14.73
Payable days
65.25
60.54
56.22
55.46
44.90
34.56
28.40
29.48
39.62
75.95
Cash Conversion Cycle
-6.52
-2.83
1.28
1.96
12.41
24.75
29.14
23.36
10.58
-13.25
Total Debt/Equity
0.18
0.17
0.14
0.13
0.18
0.19
0.31
0.24
0.47
1.24
Interest Cover
5.33
12.44
10.33
8.19
4.14
4.46
2.03
3.40
1.11
1.96

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.